EX-99.1 2 wsbc-ex99_1.htm EX-99.1 EX-99.1

 

img235408680_0.jpg 

 

 

WesBanco Announces Second Quarter 2023 Financial Results

Generated solid earnings and loan growth; maintained strong capital levels; stable deposits

 

 

Wheeling, WVa. (July 25, 2023) – WesBanco, Inc. (“WesBanco”) (Nasdaq: WSBC), a diversified, multi-state bank holding company, today announced net income and related earnings per share for the three months ended June 30, 2023. Net income available to common shareholders for the second quarter of 2023 was $42.3 million, with diluted earnings per share of $0.71, compared to $40.2 million and $0.67 per diluted share, respectively, for the second quarter of 2022. For the six months ended June 30, 2023, net income was $82.2 million, or $1.38 per diluted share, compared to $81.8 million, or $1.34 per diluted share, for the 2022 period. As noted in the following table, net income available to common shareholders, excluding after-tax restructuring and merger-related expenses, for the six months ended June 30, 2023 was $84.7 million, or $1.43 per diluted share, as compared to $83.1 million, or $1.36 per diluted share, in the prior year period (non-GAAP measures).

 

 

For the Three Months Ended June 30,

 

 

For the Six Months Ended June 30,

 

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

(unaudited, dollars in thousands,
except per share amounts)

 

Net
Income

 

 

Diluted
Earnings
Per Share

 

 

Net
Income

 

 

Diluted
Earnings
Per Share

 

 

Net
Income

 

 

Diluted
Earnings
Per Share

 

 

Net
Income

 

 

Diluted
Earnings
Per Share

 

Net income available to common shareholders (Non-GAAP)(1)

$

42,377

 

 

$

0.71

 

 

$

40,258

 

 

$

0.67

 

 

$

84,677

 

 

$

1.43

 

 

$

83,107

 

 

$

1.36

 

Less: After tax restructuring and merger-related expenses

 

(28

)

 

 

-

 

 

 

(41

)

 

 

-

 

 

 

(2,519

)

 

 

(0.05

)

 

 

(1,300

)

 

 

(0.02

)

Net income available to common shareholders (GAAP)

$

42,349

 

 

$

0.71

 

 

$

40,217

 

 

$

0.67

 

 

$

82,158

 

 

$

1.38

 

 

$

81,807

 

 

$

1.34

 

(1) See non-GAAP financial measures for additional information relating to these items.

 

 

Financial and operational highlights during the quarter ended June 30, 2023:

Generated solid growth in pre-tax, pre-provision income (excluding restructuring and merger-related expenses) of 9.2% year-over-year (non-GAAP)
Total loan growth was 9.0% year-over-year and 8.0% annualized (when compared to December 31, 2022), reflecting the strength of our markets and lending teams
Both period-end and average total deposits were flat compared to the quarter ending March 31, 2023, reflecting deposit gathering and retention efforts across retail and business customers
o
Average loans to average deposits were 85.4%
Key credit quality metrics such as non-performing assets, total past due loans, and net loan charge-offs, as percentages of total portfolio loans, have remained at low levels and favorable to peer bank averages, those with total assets between $10 billion and $25 billion (based upon the prior four quarters)
Expanded Tennessee presence with the hiring of a team of commercial and industrial lenders in Chattanooga
WesBanco remains well-capitalized with solid liquidity and a strong balance sheet with capacity to fund loan growth

 

“Our second quarter results demonstrate the continued strength of our franchise and successful execution of our strategic initiatives. We delivered solid earnings and loan growth, and focused on maintaining our net interest margin,” said Todd Clossin, President and Chief Executive Officer of WesBanco. “As I close my tenure as CEO, I believe WesBanco is well-positioned for ongoing success with strong market positions, diversified revenue generation capabilities, and distinct long-term advantages. I am confident these will be the foundation for further growth and expansion through our incoming CEO Jeff Jackson’s strategic vision and leadership.”

 

Jeffrey H. Jackson, Senior Executive Vice President and Chief Operating Officer added, “Our solid earnings growth during the second quarter was supported by year-to-date annualized loan growth of 8 percent. This loan growth was driven by our strong markets and lending teams and underpinned by our strategic loan production office and lender hiring initiatives. Additionally, our commercial and retail teams concerted efforts enabled us to maintain deposit levels despite industry headwinds. We remain focused on disciplined expense management while making appropriate investments that ensure a safe and sound financial institution with attractive long-term growth prospects. As I assume the CEO role on August 1st, I look forward to building on the impressive foundation Todd and the team have established to deliver continued growth and success for our customers, shareholders, and employees.”

 

 


 

Confidential Draft


Balance Sheet

Loan growth for the second quarter of 2023 continues to reflect strong performance by our commercial and consumer lending teams. As of June 30, 2023, total portfolio loans were $11.1 billion, which increased 9.0% year-over-year driven by strong growth across all markets and the closing of loans from the commercial pipeline, which totaled $0.7 billion at June 30, 2023. Reflecting our strategic loan production office and lender hiring initiatives, commercial and industrial loans of $1.6 billion, as of June 30, 2023, increased 10.2% annualized quarter-over-quarter.

 

Total deposits, as of June 30, 2023, were $12.9 billion, consistent with the level reported at March 31, 2023, reflecting the benefit of deposit gathering and retention efforts by our retail and commercial teams. In addition, brokered deposits increased $60 million sequentially. On a year-over-year basis, the decrease in total deposits reflects the impact of interest rate and inflationary pressures and rising costs across the economy, combined with Federal Reserve’s tightening actions to control inflation, which has resulted in industry-wide deposit contraction. While there has been some mix shift in the composition of total deposits, total demand deposits continue to represent 59% of total deposits, with the non-interest bearing component representing 33%, which is consistent with the percentage range since early 2020.

 

Credit Quality

As of June 30, 2023, total loans past due, non-performing loans, and non-performing assets as percentages of the loan portfolio and total assets have remained low, from a historical perspective, and within a consistent range throughout the last five quarters. Total loans past due as a percent of the loan portfolio decreased 19 basis points from the prior year, while criticized and classified loans as a percent of the loan portfolio decreased 146 basis points to 1.68%. During the second quarter of 2023, we recorded a provision for credit losses of $3.0 million, as compared to a release of provision in the prior year period of $0.8 million. The current recorded provision was primarily driven by loan growth and adjustments in regional macroeconomic factors and loan concentrations. The allowance for credit losses to total portfolio loans at June 30, 2023 was $120.2 million, or 1.08% of total loans. Excluded from the allowance for credit losses and related coverage ratio are fair market value adjustments on previously acquired loans representing 0.14% of total loans.

 

Net Interest Margin and Income

The net interest margin of 3.18% for the second quarter of 2023 increased 15 basis points year-over-year, which reflects the 500 basis point increase in the federal fund rate since March 2022, and the subsequent increase in funding costs, as well as the deployment of excess cash into higher-yielding loans. The net interest margin decreased 18 basis points from the first quarter of 2023 primarily due to higher funding costs from increasing deposit costs and higher cost wholesale borrowings to support loan growth. Total deposit funding costs of 157 basis points for the second quarter of 2023 increased 144 basis points year-over-year and 57 quarter-over-quarter. When including non-interest deposits, total deposit funding costs were 103 basis points, up 94 basis points year-over-year and 38 basis points sequentially. Accretion from acquisitions benefited the second quarter net interest margin by 3 basis points, as compared to 6 basis points in the prior year period.

 

Net interest income of $121.6 million increased $9.3 million, or 8.3%, during the second quarter of 2023, as compared to the same quarter of 2022, reflecting loan growth and the impact of rising rates on loan and securities yields and funding costs. For the six months ended June 30, 2023, net interest income of $245.9 million increased $26.0 million, or 11.8%, primarily due to the reasons discussed for the three-month period comparison.

 

Non-Interest Income

For the second quarter of 2023, non-interest income of $31.8 million increased $4.9 million, or 18.0%, from the second quarter of 2022, driven primarily by higher commercial swap fees, as well as, net gains on other assets and net securities gains, both of which reported losses in the prior year period. New commercial swap fees, which are recorded in other income, increased $1.6 million from the prior year period to $2.4 million, while associated fair market value adjustments totaled $0.2 million during the second quarter, as compared to $1.1 million last year. Net gains on other assets of $0.9 million increased $2.2 million year-over-year primarily due to a $1.1 million recovery of an asset previously written-off, as well as, a net loss on other assets of $1.3 million in the prior year period from the change in the fair value of an underlying equity investment, which was subsequently sold. Net securities gains of $0.2 million increased $1.4 million year-over-year due to market fluctuations from equity securities in the deferred compensation plan.

 

Primarily reflecting the items discussed above, as well as lower mortgage banking and bank-owned life insurance income, non-interest income, for the six months ended June 30, 2023, of $59.5 million increased $2.1 million, or 3.7%. Mortgage banking income decreased $2.2 million from the prior year to $1.0 million due to a reduction in residential mortgage originations, primarily driven by the higher interest rate environment. Bank-owned life insurance of $5.1 million decreased $1.1 million year-over-year due to higher death benefits during 2022.

 

Non-Interest Expense

Excluding restructuring and merger-related expenses, non-interest expense for the three months ended June 30, 2023 totaled $96.4 million, reflecting increased salaries and wages, benefits, FDIC insurance, and equipment and software expense. Salaries and wages increased $3.3 million, or 7.9%, compared to the prior year period due to higher salary expense related to higher staffing levels, mainly


 

Confidential Draft

revenue-producing positions, and merit increases. Employee benefits increased $2.8 million from last year due to a $1.2 million credit in the prior year period related to the deferred compensation plan, higher staffing levels, and higher health insurance contributions. Equipment and software expense increased $1.1 million due to the planned upgrade to one-third of our ATM fleet with the latest technology and general inflationary cost increases for existing service agreements. FDIC insurance expense increased $0.9 million year-over-year due to increase in the minimum rate for all banks.

 

Excluding restructuring and merger-related expenses, non-interest expense during the first half of 2023 of $189.4 million increased $16.4 million, or 9.5%, compared to the prior year period, due primarily to higher salaries and wages, employee benefits, FDIC insurance, and equipment and software expense as described above.

 

Capital

WesBanco continues to maintain what we believe are strong regulatory capital ratios, as both consolidated and bank-level regulatory capital ratios are well above the applicable “well-capitalized” standards promulgated by bank regulators and the BASEL III capital standards. At June 30, 2023, Tier I leverage was 9.78%, Tier I risk-based capital ratio was 12.12%, common equity Tier 1 capital ratio (“CET 1”) was 11.03%, and total risk-based capital was 14.83%. In addition, the tangible common equity to tangible assets ratio was 7.35%.

 

During the second quarter, WesBanco repurchased 0.1 million shares of its outstanding common stock on the open market at a total cost of $2.2 million, or $22.02 per share. As of June 30, 2023, approximately 1.0 million shares remained for repurchase under the existing share repurchase authorization that was approved on February 24, 2022, by WesBanco’s Board of Directors.

 

Conference Call and Webcast

WesBanco will host a conference call to discuss the Company's financial results for the second quarter of 2023 at 10:00 a.m. ET on Wednesday, July 26, 2023. Interested parties can access the live webcast of the conference call through the Investor Relations section of the Company's website, www.wesbanco.com. Participants can also listen to the conference call by dialing 888-347-6607, 855-669-9657 for Canadian callers, or 412-902-4290 for international callers, and asking to be joined into the WesBanco call. Please log in or dial in at least 10 minutes prior to the start time to ensure a connection.

 

A replay of the conference call will be available by dialing 877-344-7529, 855-669-9658 for Canadian callers, or 412-317-0088 for international callers, and providing the access code of 2737150. The replay will begin at approximately 12:00 p.m. ET on July 26, 2023 and end at 12 a.m. ET on August 9, 2023. An archive of the webcast will be available for one year on the Investor Relations section of the Company’s website (www.wesbanco.com).

Forward-Looking Statements

Forward-looking statements in this report relating to WesBanco’s plans, strategies, objectives, expectations, intentions and adequacy of resources, are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. The information contained in this report should be read in conjunction with WesBanco’s Form 10-K for the year ended December 31, 2022 and documents subsequently filed by WesBanco with the Securities and Exchange Commission (“SEC”), including WesBanco’s Form 10-Q for the quarter ended March 31, 2023, which are available at the SEC’s website, www.sec.gov or at WesBanco’s website, www.WesBanco.com. Investors are cautioned that forward-looking statements, which are not historical fact, involve risks and uncertainties, including those detailed in WesBanco’s most recent Annual Report on Form 10-K filed with the SEC under “Risk Factors” in Part I, Item 1A. Such statements are subject to important factors that could cause actual results to differ materially from those contemplated by such statements, including, without limitation, the effects of changing regional and national economic conditions, changes in interest rates, spreads on earning assets and interest-bearing liabilities, and associated interest rate sensitivity; sources of liquidity available to WesBanco and its related subsidiary operations; potential future credit losses and the credit risk of commercial, real estate, and consumer loan customers and their borrowing activities; actions of the Federal Reserve Board, the Federal Deposit Insurance Corporation, the Consumer Financial Protection Bureau, the SEC, the Financial Institution Regulatory Authority, the Municipal Securities Rulemaking Board, the Securities Investors Protection Corporation, and other regulatory bodies; potential legislative and federal and state regulatory actions and reform, including, without limitation, the impact of the implementation of the Dodd-Frank Act; adverse decisions of federal and state courts; fraud, scams and schemes of third parties; cyber-security breaches; competitive conditions in the financial services industry; rapidly changing technology affecting financial services; marketability of debt instruments and corresponding impact on fair value adjustments; and/or other external developments materially impacting WesBanco’s operational and financial performance. WesBanco does not assume any duty to update forward-looking statements.

 

Non-GAAP Financial Measures

In addition to the results of operations presented in accordance with Generally Accepted Accounting Principles (GAAP), WesBanco's management uses, and this presentation contains or references, certain non-GAAP financial measures, such as pre-tax pre-provision income, tangible common equity/tangible assets; net income excluding after-tax restructuring and merger-related expenses; efficiency ratio; return on average assets; and return on average tangible equity. WesBanco believes these financial measures provide information useful to investors in understanding our operational performance and business and performance trends which facilitate comparisons with the performance of others in the financial services industry. Although WesBanco believes that these non-GAAP financial measures


 

Confidential Draft

enhance investors' understanding of WesBanco's business and performance, these non-GAAP financial measures should not be considered an alternative to GAAP. The non-GAAP financial measures contained therein should be read in conjunction with the audited financial statements and analysis as presented in the Annual Report on Form 10-K as well as the unaudited financial statements and analyses as presented in the Quarterly Reports on Forms 10-Q for WesBanco and its subsidiaries, as well as other filings that the company has made with the SEC.

 

About WesBanco, Inc.

Founded in 1870, Wesbanco, Inc. is a diversified and balanced financial services company that delivers large bank capabilities with a community bank feel. Our distinct long-term growth strategies are built upon unique sustainable advantages permitting us to span six states with meaningful market share. The company’s banking subsidiary, Wesbanco Bank, Inc., operates more than 190 financial centers in the states of Indiana, Kentucky, Maryland, Ohio, Pennsylvania, and West Virginia. Built upon our ‘Better Banking Pledge’, our customer-centric service culture is focused on growing long-term relationships by pledging to serve all personal and business customer needs efficiently and effectively. In addition to a full range of online and mobile banking options and a full-suite of commercial products and services, the company provides trust, wealth management, securities brokerage, and private banking services through its century-old Trust and Investment Services department, with approximately $5.1 billion of assets under management (as of June 30, 2023). The company also offers insurance and brokerage services through its affiliates and subsidiaries. Learn more at www.wesbanco.com and follow us on Facebook, LinkedIn and Twitter.

 

SOURCE: WesBanco, Inc.

 

 

WesBanco Company Contact:

John H. Iannone

Senior Vice President, Investor Relations

304-905-7021

###

 

 

 


 

Confidential Draft

 

WESBANCO, INC.

 

Consolidated Selected Financial Highlights

 

(unaudited, dollars in thousands, except shares and per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

 

For the Six Months Ended

 

 

STATEMENT OF INCOME

 

June 30,

 

 

June 30,

 

 

 

 

2023

 

 

2022

 

 

% Change

 

 

2023

 

 

2022

 

 

% Change

 

 

Interest and dividend income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

145,741

 

 

$

96,412

 

 

 

51.2

 

 

$

279,147

 

 

$

189,532

 

 

 

47.3

 

 

Interest and dividends on securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

18,483

 

 

 

15,825

 

 

 

16.8

 

 

 

37,569

 

 

 

29,937

 

 

 

25.5

 

 

Tax-exempt

 

 

4,723

 

 

 

4,706

 

 

 

0.4

 

 

 

9,513

 

 

 

9,049

 

 

 

5.1

 

 

Total interest and dividends on securities

 

 

23,206

 

 

 

20,531

 

 

 

13.0

 

 

 

47,082

 

 

 

38,986

 

 

 

20.8

 

 

Other interest income

 

 

7,108

 

 

 

1,504

 

 

 

372.6

 

 

 

10,380

 

 

 

2,103

 

 

 

393.6

 

 

          Total interest and dividend income

 

 

176,055

 

 

 

118,447

 

 

 

48.6

 

 

 

336,609

 

 

 

230,621

 

 

 

46.0

 

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing demand deposits

 

 

17,203

 

 

 

1,153

 

 

NM

 

 

 

28,309

 

 

 

1,965

 

 

NM

 

 

Money market deposits

 

 

7,220

 

 

 

383

 

 

NM

 

 

 

11,472

 

 

 

704

 

 

NM

 

 

Savings deposits

 

 

5,860

 

 

 

330

 

 

NM

 

 

 

9,860

 

 

 

595

 

 

NM

 

 

Certificates of deposit

 

 

2,906

 

 

 

1,116

 

 

 

160.4

 

 

 

4,109

 

 

 

2,389

 

 

 

72.0

 

 

Total interest expense on deposits

 

 

33,189

 

 

 

2,982

 

 

NM

 

 

 

53,750

 

 

 

5,653

 

 

 

850.8

 

 

Federal Home Loan Bank borrowings

 

 

16,713

 

 

 

411

 

 

NM

 

 

 

28,013

 

 

 

986

 

 

NM

 

 

Other short-term borrowings

 

 

492

 

 

 

48

 

 

 

925.0

 

 

 

909

 

 

 

96

 

 

 

846.9

 

 

Subordinated debt and junior subordinated debt

 

 

4,094

 

 

 

2,778

 

 

 

47.4

 

 

 

8,039

 

 

 

3,948

 

 

 

103.6

 

 

Total interest expense

 

 

54,488

 

 

 

6,219

 

 

 

776.2

 

 

 

90,711

 

 

 

10,683

 

 

 

749.1

 

 

Net interest income

 

 

121,567

 

 

 

112,228

 

 

 

8.3

 

 

 

245,898

 

 

 

219,938

 

 

 

11.8

 

 

Provision for credit losses

 

 

3,028

 

 

 

(812

)

 

 

472.9

 

 

 

6,605

 

 

 

(4,250

)

 

 

255.4

 

 

Net interest income after provision for credit losses

 

 

118,539

 

 

 

113,040

 

 

 

4.9

 

 

 

239,293

 

 

 

224,188

 

 

 

6.7

 

 

Non-interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trust fees

 

 

6,918

 

 

 

6,527

 

 

 

6.0

 

 

 

14,412

 

 

 

14,362

 

 

 

0.3

 

 

Service charges on deposits

 

 

6,232

 

 

 

6,487

 

 

 

(3.9

)

 

 

12,401

 

 

 

12,577

 

 

 

(1.4

)

 

Electronic banking fees

 

 

5,010

 

 

 

5,154

 

 

 

(2.8

)

 

 

9,615

 

 

 

10,499

 

 

 

(8.4

)

 

Net securities brokerage revenue

 

 

2,523

 

 

 

2,258

 

 

 

11.7

 

 

 

5,098

 

 

 

4,478

 

 

 

13.8

 

 

Bank-owned life insurance

 

 

3,189

 

 

 

2,384

 

 

 

33.8

 

 

 

5,149

 

 

 

6,264

 

 

 

(17.8

)

 

Mortgage banking income

 

 

601

 

 

 

1,328

 

 

 

(54.7

)

 

 

1,027

 

 

 

3,251

 

 

 

(68.4

)

 

Net securities gains/(losses)

 

 

205

 

 

 

(1,183

)

 

 

117.3

 

 

 

350

 

 

 

(1,832

)

 

 

119.1

 

 

Net gain/(loss) on other real estate owned and other assets

 

 

871

 

 

 

(1,302

)

 

 

166.9

 

 

 

1,104

 

 

 

(2,108

)

 

 

152.4

 

 

Other income

 

 

6,292

 

 

 

5,330

 

 

 

18.0

 

 

 

10,337

 

 

 

9,874

 

 

 

4.7

 

 

Total non-interest income

 

 

31,841

 

 

 

26,983

 

 

 

18.0

 

 

 

59,493

 

 

 

57,365

 

 

 

3.7

 

 

Non-interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and wages

 

 

44,471

 

 

 

41,213

 

 

 

7.9

 

 

 

86,422

 

 

 

80,150

 

 

 

7.8

 

 

Employee benefits

 

 

11,511

 

 

 

8,722

 

 

 

32.0

 

 

 

23,570

 

 

 

17,880

 

 

 

31.8

 

 

Net occupancy

 

 

6,132

 

 

 

6,119

 

 

 

0.2

 

 

 

12,775

 

 

 

13,354

 

 

 

(4.3

)

 

Equipment and software

 

 

8,823

 

 

 

7,702

 

 

 

14.6

 

 

 

17,885

 

 

 

15,713

 

 

 

13.8

 

 

Marketing

 

 

2,763

 

 

 

2,749

 

 

 

0.5

 

 

 

5,088

 

 

 

5,170

 

 

 

(1.6

)

 

FDIC insurance

 

 

2,871

 

 

 

1,937

 

 

 

48.2

 

 

 

5,755

 

 

 

3,459

 

 

 

66.4

 

 

Amortization of intangible assets

 

 

2,282

 

 

 

2,579

 

 

 

(11.5

)

 

 

4,583

 

 

 

5,178

 

 

 

(11.5

)

 

Restructuring and merger-related expense

 

 

35

 

 

 

52

 

 

 

(32.7

)

 

 

3,188

 

 

 

1,646

 

 

 

93.7

 

 

Other operating expenses

 

 

17,549

 

 

 

15,946

 

 

 

10.1

 

 

 

33,294

 

 

 

32,019

 

 

 

4.0

 

 

Total non-interest expense

 

 

96,437

 

 

 

87,019

 

 

 

10.8

 

 

 

192,560

 

 

 

174,569

 

 

 

10.3

 

 

Income before provision for income taxes

 

 

53,943

 

 

 

53,004

 

 

 

1.8

 

 

 

106,226

 

 

 

106,984

 

 

 

(0.7

)

 

Provision for income taxes

 

 

9,063

 

 

 

10,256

 

 

 

(11.6

)

 

 

19,005

 

 

 

20,114

 

 

 

(5.5

)

 

Net Income

 

 

44,880

 

 

 

42,748

 

 

 

5.0

 

 

 

87,221

 

 

 

86,870

 

 

 

0.4

 

 

Preferred stock dividends

 

 

2,531

 

 

 

2,531

 

 

 

-

 

 

 

5,063

 

 

 

5,063

 

 

 

-

 

 

Net income available to common shareholders

 

$

42,349

 

 

$

40,217

 

 

 

5.3

 

 

$

82,158

 

 

$

81,807

 

 

 

0.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable equivalent net interest income

 

$

122,822

 

 

$

113,479

 

 

 

8.2

 

 

$

248,427

 

 

$

222,343

 

 

 

11.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per common share data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per common share - basic

 

$

0.71

 

 

$

0.67

 

 

 

6.0

 

 

$

1.39

 

 

$

1.35

 

 

 

3.0

 

 

Net income per common share - diluted

 

 

0.71

 

 

 

0.67

 

 

 

6.0

 

 

 

1.38

 

 

 

1.34

 

 

 

3.0

 

 

Net income per common share - diluted, excluding certain items (1)(2)

 

 

0.71

 

 

 

0.67

 

 

 

6.0

 

 

 

1.43

 

 

 

1.36

 

 

 

5.1

 

 

Dividends declared

 

 

0.35

 

 

 

0.34

 

 

 

2.9

 

 

 

0.70

 

 

 

0.68

 

 

 

2.9

 

 

Book value (period end)

 

 

39.10

 

 

 

38.92

 

 

 

0.5

 

 

 

39.10

 

 

 

38.92

 

 

 

0.5

 

 

Tangible book value (period end) (1)

 

 

20.08

 

 

 

19.89

 

 

 

1.0

 

 

 

20.08

 

 

 

19.89

 

 

 

1.0

 

 

Average common shares outstanding - basic

 

 

59,263,949

 

 

 

60,036,103

 

 

 

(1.3

)

 

 

59,240,958

 

 

 

60,736,858

 

 

 

(2.5

)

 

Average common shares outstanding - diluted

 

 

59,385,847

 

 

 

60,185,207

 

 

 

(1.3

)

 

 

59,389,314

 

 

 

60,899,270

 

 

 

(2.5

)

 

Period end common shares outstanding

 

 

59,355,062

 

 

 

59,698,788

 

 

 

(0.6

)

 

 

59,355,062

 

 

 

59,698,788

 

 

 

(0.6

)

 

Period end preferred shares outstanding

 

 

150,000

 

 

 

150,000

 

 

 

-

 

 

 

150,000

 

 

 

150,000

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) See non-GAAP financial measures for additional information relating to the calculation of this item.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2) Certain items excluded from the calculation consist of after-tax restructuring and merger-related expenses.

 

 

 

 

 

 

 

 

NM - Not Meaningful

 

 

 

 

 

 

 

 

 


 

Confidential Draft

WESBANCO, INC.

Consolidated Selected Financial Highlights

(unaudited, dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

Selected ratios

 

 

 

 

 

 

 

 

 

 

 

For the Six Months Ended

 

 

 

 

June 30,

 

 

 

 

2023

 

 

2022

 

 

% Change

 

 

 

Return on average assets

 

0.97

 

%

 

0.97

 

%

 

-

 

%

 

Return on average assets, excluding after-tax restructuring and merger-related expenses (1)

 

1.00

 

 

 

0.99

 

 

 

1.01

 

 

 

Return on average equity

 

6.69

 

 

 

6.39

 

 

 

4.69

 

 

 

Return on average equity, excluding after-tax restructuring and merger-related expenses (1)

 

6.90

 

 

 

6.49

 

 

 

6.32

 

 

 

Return on average tangible equity (1)

 

12.86

 

 

 

12.00

 

 

 

7.17

 

 

 

Return on average tangible equity, excluding after-tax restructuring and merger-related expenses (1)

 

13.23

 

 

 

12.18

 

 

 

8.62

 

 

 

Return on average tangible common equity (1)

 

14.40

 

 

 

13.33

 

 

 

8.03

 

 

 

Return on average tangible common equity, excluding after-tax restructuring and merger-related expenses (1)

 

14.82

 

 

 

13.53

 

 

 

9.53

 

 

 

Yield on earning assets (2)

 

4.46

 

 

 

3.14

 

 

 

42.04

 

 

 

Cost of interest bearing liabilities

 

1.84

 

 

 

0.23

 

 

 

700.00

 

 

 

Net interest spread (2)

 

2.62

 

 

 

2.91

 

 

 

(9.97

)

 

 

Net interest margin (2)

 

3.27

 

 

 

2.99

 

 

 

9.36

 

 

 

Efficiency (1) (2)

 

61.50

 

 

 

61.82

 

 

 

(0.52

)

 

 

Average loans to average deposits

 

84.46

 

 

 

71.71

 

 

 

17.78

 

 

 

Annualized net loan charge-offs/average loans

 

0.05

 

 

 

0.00

 

 

 

100.00

 

 

 

Effective income tax rate

 

17.89

 

 

 

18.80

 

 

 

(4.84

)

 

 

 

For the Three Months Ended

 

 

 

June 30,

 

 

Mar. 31,

 

 

Dec. 31,

 

 

Sept. 30,

 

 

June 30,

 

 

 

2023

 

 

2023

 

 

2022

 

 

2022

 

 

2022

 

 

Return on average assets

 

0.98

 

%

 

0.95

 

%

 

1.18

 

%

 

1.19

 

%

 

0.95

 

%

Return on average assets, excluding after-tax restructuring and merger-related expenses (1)

 

0.98

 

 

 

1.01

 

 

 

1.18

 

 

 

1.19

 

 

 

0.95

 

 

Return on average equity

 

6.81

 

 

 

6.57

 

 

 

8.18

 

 

 

8.05

 

 

 

6.43

 

 

Return on average equity, excluding after-tax restructuring and merger-related expenses (1)

 

6.82

 

 

 

6.98

 

 

 

8.18

 

 

 

8.06

 

 

 

6.43

 

 

Return on average tangible equity (1)

 

12.98

 

 

 

12.72

 

 

 

16.05

 

 

 

15.39

 

 

 

12.35

 

 

Return on average tangible equity, excluding after-tax restructuring and merger-related expenses (1)

 

12.99

 

 

 

13.48

 

 

 

16.05

 

 

 

15.41

 

 

 

12.36

 

 

Return on average tangible common equity (1)

 

14.52

 

 

 

14.28

 

 

 

18.09

 

 

 

17.23

 

 

 

13.80

 

 

Return on average tangible common equity, excluding after-tax restructuring and merger-related expenses (1)

 

14.53

 

 

 

15.13

 

 

 

18.10

 

 

 

17.25

 

 

 

13.82

 

 

Yield on earning assets (2)

 

4.59

 

 

 

4.32

 

 

 

4.00

 

 

 

3.59

 

 

 

3.20

 

 

Cost of interest bearing liabilities

 

2.15

 

 

 

1.52

 

 

 

0.82

 

 

 

0.41

 

 

 

0.26

 

 

Net interest spread (2)

 

2.44

 

 

 

2.80

 

 

 

3.18

 

 

 

3.18

 

 

 

2.94

 

 

Net interest margin (2)

 

3.18

 

 

 

3.36

 

 

 

3.49

 

 

 

3.33

 

 

 

3.03

 

 

Efficiency (1) (2)

 

62.33

 

 

 

60.66

 

 

 

56.91

 

 

 

58.13

 

 

 

61.91

 

 

Average loans to average deposits

 

85.44

 

 

 

83.46

 

 

 

78.43

 

 

 

75.01

 

 

 

72.36

 

 

Annualized net loan charge-offs and recoveries /average loans

 

0.02

 

 

 

0.07

 

 

 

0.02

 

 

 

0.04

 

 

 

0.00

 

 

Effective income tax rate

 

16.80

 

 

 

19.02

 

 

 

18.51

 

 

 

18.85

 

 

 

19.35

 

 

Trust assets, market value at period end

$

5,127,265

 

 

$

5,026,631

 

 

$

4,878,479

 

 

$

4,622,878

 

 

$

4,803,043

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) See non-GAAP financial measures for additional information relating to the calculation of this item.

(2) The yield on earning assets, net interest margin, net interest spread and efficiency ratios are presented on a fully taxable-equivalent (FTE) and annualized basis. The FTE basis adjusts for the tax benefit of income on certain tax-exempt loans and investments. WesBanco believes this measure to be the preferred industry measurement of net interest income and provides a relevant comparison between taxable and non-taxable amounts.

 


 

Confidential Draft

WESBANCO, INC.

 

Consolidated Selected Financial Highlights

 

(unaudited, dollars in thousands, except shares)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

% Change

 

 

 

 

June 30,

 

 

 

 

December 31,

 

December 31, 2022

 

 

Balance sheets

 

2023

 

 

2022

 

 

% Change

 

2022

 

to June 30, 2023

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

178,057

 

 

$

186,534

 

 

 

(4.5

)

$

166,182

 

 

7.1

 

 

Due from banks - interest bearing

 

 

384,261

 

 

 

263,475

 

 

 

45.8

 

 

242,229

 

 

58.6

 

 

Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity securities, at fair value

 

 

11,948

 

 

 

11,413

 

 

 

4.7

 

 

11,506

 

 

3.8

 

 

Available-for-sale debt securities, at fair value

 

 

2,329,222

 

 

 

2,884,651

 

 

 

(19.3

)

 

2,529,140

 

 

(7.9

)

 

Held-to-maturity debt securities (fair values of $1,072,229; $1,153,594 and $1,084,390, respectively)

 

 

1,224,470

 

 

 

1,281,295

 

 

 

(4.4

)

 

1,248,629

 

 

(1.9

)

 

Allowance for credit losses - held-to-maturity debt securities

 

 

(193

)

 

 

(265

)

 

 

27.2

 

 

(220

)

 

12.3

 

 

Net held-to-maturity debt securities

 

 

1,224,277

 

 

 

1,281,030

 

 

 

(4.4

)

 

1,248,409

 

 

(1.9

)

 

Total securities

 

 

3,565,447

 

 

 

4,177,094

 

 

 

(14.6

)

 

3,789,055

 

 

(5.9

)

 

Loans held for sale

 

 

28,970

 

 

 

17,560

 

 

 

65.0

 

 

8,249

 

 

251.2

 

 

Portfolio loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

6,295,467

 

 

 

5,852,564

 

 

 

7.6

 

 

6,061,344

 

 

3.9

 

 

Commercial and industrial

 

 

1,558,491

 

 

 

1,549,768

 

 

 

0.6

 

 

1,579,395

 

 

(1.3

)

 

Residential real estate

 

 

2,341,928

 

 

 

1,907,875

 

 

 

22.8

 

 

2,140,584

 

 

9.4

 

 

Home equity

 

 

701,824

 

 

 

597,845

 

 

 

17.4

 

 

695,065

 

 

1.0

 

 

Consumer

 

 

232,254

 

 

 

300,637

 

 

 

(22.7

)

 

226,340

 

 

2.6

 

 

Total portfolio loans, net of unearned income

 

 

11,129,964

 

 

 

10,208,689

 

 

 

9.0

 

 

10,702,728

 

 

4.0

 

 

Allowance for credit losses - loans

 

 

(120,166

)

 

 

(117,403

)

 

 

(2.4

)

 

(117,790

)

 

(2.0

)

 

Net portfolio loans

 

 

11,009,798

 

 

 

10,091,286

 

 

 

9.1

 

 

10,584,938

 

 

4.0

 

 

Premises and equipment, net

 

 

219,934

 

 

 

216,293

 

 

 

1.7

 

 

220,892

 

 

(0.4

)

 

Accrued interest receivable

 

 

69,773

 

 

 

61,918

 

 

 

12.7

 

 

68,522

 

 

1.8

 

 

Goodwill and other intangible assets, net

 

 

1,136,773

 

 

 

1,146,456

 

 

 

(0.8

)

 

1,141,355

 

 

(0.4

)

 

Bank-owned life insurance

 

 

355,204

 

 

 

348,807

 

 

 

1.8

 

 

352,361

 

 

0.8

 

 

Other assets

 

 

408,737

 

 

 

290,201

 

 

 

40.8

 

 

358,122

 

 

14.1

 

 

Total Assets

 

$

17,356,954

 

 

$

16,799,624

 

 

 

3.3

 

$

16,931,905

 

 

2.5

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest bearing demand

 

$

4,286,235

 

 

$

4,738,830

 

 

 

(9.6

)

$

4,700,438

 

 

(8.8

)

 

Interest bearing demand

 

 

3,273,745

 

 

 

3,258,871

 

 

 

0.5

 

 

3,119,807

 

 

4.9

 

 

Money market

 

 

1,685,667

 

 

 

1,770,859

 

 

 

(4.8

)

 

1,684,023

 

 

0.1

 

 

Savings deposits

 

 

2,655,680

 

 

 

2,695,437

 

 

 

(1.5

)

 

2,741,004

 

 

(3.1

)

 

Certificates of deposit

 

 

960,107

 

 

 

1,105,305

 

 

 

(13.1

)

 

885,818

 

 

8.4

 

 

Total deposits

 

 

12,861,434

 

 

 

13,569,302

 

 

 

(5.2

)

 

13,131,090

 

 

(2.1

)

 

Federal Home Loan Bank borrowings

 

 

1,380,000

 

 

 

122,650

 

 

NM

 

 

705,000

 

 

95.7

 

 

Other short-term borrowings

 

 

101,286

 

 

 

147,964

 

 

 

(31.5

)

 

135,069

 

 

(25.0

)

 

Subordinated debt and junior subordinated debt

 

 

281,854

 

 

 

280,910

 

 

 

0.3

 

 

281,404

 

 

0.2

 

 

Total borrowings

 

 

1,763,140

 

 

 

551,524

 

 

 

219.7

 

 

1,121,473

 

 

57.2

 

 

Accrued interest payable

 

 

8,869

 

 

 

2,815

 

 

 

215.1

 

 

4,593

 

 

93.1

 

 

Other liabilities

 

 

258,513

 

 

 

208,032

 

 

 

24.3

 

 

248,087

 

 

4.2

 

 

Total Liabilities

 

 

14,891,956

 

 

 

14,331,673

 

 

 

3.9

 

 

14,505,243

 

 

2.7

 

 

Shareholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock, no par value; 1,000,000 shares authorized; 150,000 shares 6.75% non-cumulative perpetual preferred stock, Series A, liquidation preference $150.0 million, issued and outstanding, respectively

 

 

144,484

 

 

 

144,484

 

 

 

-

 

 

144,484

 

 

-

 

 

Common stock, $2.0833 par value; 100,000,000 shares authorized; 68,081,306 shares issued; 59,355,062, 59,698,788 and 59,198,963 shares outstanding respectively

 

 

141,834

 

 

 

141,834

 

 

 

-

 

 

141,834

 

 

-

 

 

Capital surplus

 

 

1,630,963

 

 

 

1,632,617

 

 

 

(0.1

)

 

1,635,877

 

 

(0.3

)

 

Retained earnings

 

 

1,118,135

 

 

 

1,018,209

 

 

 

9.8

 

 

1,077,675

 

 

3.8

 

 

Treasury stock (8,726,244, 8,382,518 and 8,882,343 - at cost, respectively)

 

 

(303,770

)

 

 

(291,337

)

 

 

(4.3

)

 

(308,964

)

 

1.7

 

 

Accumulated other comprehensive loss

 

 

(264,627

)

 

 

(176,061

)

 

 

(50.3

)

 

(262,416

)

 

(0.8

)

 

Deferred benefits for directors

 

 

(2,021

)

 

 

(1,795

)

 

 

(12.6

)

 

(1,828

)

 

(10.6

)

 

Total Shareholders' Equity

 

 

2,464,998

 

 

 

2,467,951

 

 

 

(0.1

)

 

2,426,662

 

 

1.6

 

 

Total Liabilities and Shareholders' Equity

 

$

17,356,954

 

 

$

16,799,624

 

 

 

3.3

 

$

16,931,905

 

 

2.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NM = Not Meaningful

 

 


 

Confidential Draft

WESBANCO, INC.

 

Consolidated Selected Financial Highlights

 

(unaudited, dollars in thousands, except shares)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30,

 

 

March 31,

 

 

 

 

 

Balance sheets

 

2023

 

 

2023

 

 

% Change

 

 

Assets

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

178,057

 

 

$

152,756

 

 

 

16.6

 

 

Due from banks - interest bearing

 

 

384,261

 

 

 

444,747

 

 

 

(13.6

)

 

Securities:

 

 

 

 

 

 

 

 

 

 

Equity securities, at fair value

 

 

11,948

 

 

 

11,843

 

 

 

0.9

 

 

Available-for-sale debt securities, at fair value

 

 

2,329,222

 

 

 

2,465,996

 

 

 

(5.5

)

 

Held-to-maturity (fair values of $1,072,229; and $1,107,685, respectively)

 

 

1,224,470

 

 

 

1,239,247

 

 

 

(1.2

)

 

Allowance for credit losses - held-to-maturity debt securities

 

 

(193

)

 

 

(212

)

 

 

9.0

 

 

Net held-to-maturity debt securities

 

 

1,224,277

 

 

 

1,239,035

 

 

 

(1.2

)

 

Total securities

 

 

3,565,447

 

 

 

3,716,874

 

 

 

(4.1

)

 

Loans held for sale

 

 

28,970

 

 

 

12,722

 

 

 

127.7

 

 

Portfolio loans:

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

6,295,467

 

 

 

6,197,844

 

 

 

1.6

 

 

Commercial and industrial

 

 

1,558,491

 

 

 

1,519,808

 

 

 

2.5

 

 

Residential real estate

 

 

2,341,928

 

 

 

2,251,423

 

 

 

4.0

 

 

Home equity

 

 

701,824

 

 

 

692,001

 

 

 

1.4

 

 

Consumer

 

 

232,254

 

 

 

227,612

 

 

 

2.0

 

 

Total portfolio loans, net of unearned income

 

 

11,129,964

 

 

 

10,888,688

 

 

 

2.2

 

 

Allowance for credit losses - loans

 

 

(120,166

)

 

 

(118,698

)

 

 

(1.2

)

 

Net portfolio loans

 

 

11,009,798

 

 

 

10,769,990

 

 

 

2.2

 

 

Premises and equipment, net

 

 

219,934

 

 

 

224,940

 

 

 

(2.2

)

 

Accrued interest receivable

 

 

69,773

 

 

 

69,232

 

 

 

0.8

 

 

Goodwill and other intangible assets, net

 

 

1,136,773

 

 

 

1,139,054

 

 

 

(0.2

)

 

Bank-owned life insurance

 

 

355,204

 

 

 

354,320

 

 

 

0.2

 

 

Other assets

 

 

408,737

 

 

 

389,991

 

 

 

4.8

 

 

Total Assets

 

$

17,356,954

 

 

$

17,274,626

 

 

 

0.5

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

Non-interest bearing demand

 

$

4,286,235

 

 

$

4,478,954

 

 

 

(4.3

)

 

Interest bearing demand

 

 

3,273,745

 

 

 

3,107,112

 

 

 

5.4

 

 

Money market

 

 

1,685,667

 

 

 

1,618,204

 

 

 

4.2

 

 

Savings deposits

 

 

2,655,680

 

 

 

2,784,780

 

 

 

(4.6

)

 

Certificates of deposit

 

 

960,107

 

 

 

884,146

 

 

 

8.6

 

 

Total deposits

 

 

12,861,434

 

 

 

12,873,196

 

 

 

(0.1

)

 

Federal Home Loan Bank borrowings

 

 

1,380,000

 

 

 

1,280,000

 

 

 

7.8

 

 

Other short-term borrowings

 

 

101,286

 

 

 

111,176

 

 

 

(8.9

)

 

Subordinated debt and junior subordinated debt

 

 

281,854

 

 

 

281,629

 

 

 

0.1

 

 

Total borrowings

 

 

1,763,140

 

 

 

1,672,805

 

 

 

5.4

 

 

Accrued interest payable

 

 

8,869

 

 

 

7,669

 

 

 

15.6

 

 

Other liabilities

 

 

258,513

 

 

 

245,499

 

 

 

5.3

 

 

Total Liabilities

 

 

14,891,956

 

 

 

14,799,169

 

 

 

0.6

 

 

Shareholders' Equity

 

 

 

 

 

 

 

 

 

 

Preferred stock, no par value; 1,000,000 shares authorized; 150,000 shares 6.75% non-cumulative perpetual preferred stock, Series A, liquidation preference $150.0 million, issued and outstanding, respectively

 

 

144,484

 

 

 

144,484

 

 

 

-

 

 

Common stock, $2.0833 par value; 100,000,000 shares authorized; 68,081,306 shares issued; 59,335,062 and 59,246,569 shares outstanding, respectively

 

 

141,834

 

 

 

141,834

 

 

 

-

 

 

Capital surplus

 

 

1,630,963

 

 

 

1,636,061

 

 

 

(0.3

)

 

Retained earnings

 

 

1,118,135

 

 

 

1,096,924

 

 

 

1.9

 

 

Treasury stock (8,726,244 and 8,834,737 shares - at cost)

 

 

(303,770

)

 

 

(307,507

)

 

 

1.2

 

 

Accumulated other comprehensive loss

 

 

(264,627

)

 

 

(234,399

)

 

 

(12.9

)

 

Deferred benefits for directors

 

 

(2,021

)

 

 

(1,940

)

 

 

(4.2

)

 

Total Shareholders' Equity

 

 

2,464,998

 

 

 

2,475,457

 

 

 

(0.4

)

 

Total Liabilities and Shareholders' Equity

 

$

17,356,954

 

 

$

17,274,626

 

 

 

0.5

 

 


 

Confidential Draft

WESBANCO, INC.

Consolidated Selected Financial Highlights

(unaudited, dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended June 30,

 

 

 

For the Six Months Ended June 30,

 

 

 

 

 

2023

 

 

 

2022

 

 

 

2023

 

 

 

2022

 

 

 

Average balance sheet and net interest margin analysis

 

Average

 

Average

 

 

 

Average

 

Average

 

 

 

Average

 

Average

 

 

 

Average

 

Average

 

 

 

 

 

Balance

 

Rate

 

 

 

Balance

 

Rate

 

 

 

Balance

 

Rate

 

 

 

Balance

 

Rate

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Due from banks - interest bearing

 

$

438,604

 

 

5.71

 

%

 

$

744,261

 

 

0.74

 

%

 

$

359,466

 

 

5.16

 

%

 

$

951,588

 

 

0.39

 

%

 

Loans, net of unearned income (1)

 

 

11,009,093

 

 

5.31

 

 

 

 

9,932,744

 

 

3.89

 

 

 

 

10,880,328

 

 

5.17

 

 

 

 

9,823,024

 

 

3.89

 

 

 

Securities: (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

3,198,838

 

 

2.32

 

 

 

 

3,532,624

 

 

1.80

 

 

 

 

3,250,174

 

 

2.33

 

 

 

 

3,433,551

 

 

1.76

 

 

 

Tax-exempt (3)

 

 

786,128

 

 

3.05

 

 

 

 

792,878

 

 

3.01

 

 

 

 

793,425

 

 

3.06

 

 

 

 

761,304

 

 

3.03

 

 

 

Total securities

 

 

3,984,966

 

 

2.46

 

 

 

 

4,325,502

 

 

2.02

 

 

 

 

4,043,599

 

 

2.47

 

 

 

 

4,194,855

 

 

1.99

 

 

 

Other earning assets

 

 

61,613

 

 

5.64

 

 

 

 

13,296

 

 

3.82

 

 

 

 

53,789

 

 

4.44

 

 

 

 

14,365

 

 

3.81

 

 

 

Total earning assets (3)

 

 

15,494,276

 

 

4.59

 

%

 

 

15,015,803

 

 

3.20

 

%

 

 

15,337,182

 

 

4.46

 

%

 

 

14,983,832

 

 

3.14

 

%

 

Other assets

 

 

1,800,070

 

 

 

 

 

 

1,955,649

 

 

 

 

 

 

1,796,162

 

 

 

 

 

 

1,998,126

 

 

 

 

 

Total Assets

 

$

17,294,346

 

 

 

 

 

$

16,971,452

 

 

 

 

 

$

17,133,344

 

 

 

 

 

$

16,981,958

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing demand deposits

 

$

3,228,799

 

 

2.14

 

%

 

$

3,380,684

 

 

0.14

 

%

 

$

3,129,921

 

 

1.82

 

%

 

$

3,392,029

 

 

0.12

 

%

 

Money market accounts

 

 

1,635,939

 

 

1.77

 

 

 

 

1,770,342

 

 

0.09

 

 

 

 

1,634,347

 

 

1.42

 

 

 

 

1,788,430

 

 

0.08

 

 

 

Savings deposits

 

 

2,729,210

 

 

0.86

 

 

 

 

2,700,642

 

 

0.05

 

 

 

 

2,751,850

 

 

0.72

 

 

 

 

2,664,005

 

 

0.05

 

 

 

Certificates of deposit

 

 

912,144

 

 

1.28

 

 

 

 

1,162,392

 

 

0.39

 

 

 

 

887,560

 

 

0.93

 

 

 

 

1,208,243

 

 

0.40

 

 

 

Total interest bearing deposits

 

 

8,506,092

 

 

1.57

 

 

 

 

9,014,060

 

 

0.13

 

 

 

 

8,403,678

 

 

1.29

 

 

 

 

9,052,707

 

 

0.13

 

 

 

Federal Home Loan Bank borrowings

 

 

1,288,242

 

 

5.20

 

 

 

 

123,474

 

 

1.34

 

 

 

 

1,130,000

 

 

5.00

 

 

 

 

151,593

 

 

1.31

 

 

 

Repurchase agreements

 

 

105,266

 

 

1.87

 

 

 

 

146,119

 

 

0.13

 

 

 

 

118,155

 

 

1.55

 

 

 

 

151,115

 

 

0.13

 

 

 

Subordinated debt and junior subordinated debt

 

 

281,715

 

 

5.83

 

 

 

 

280,962

 

 

3.97

 

 

 

 

281,600

 

 

5.76

 

 

 

 

214,704

 

 

3.71

 

 

 

Total interest bearing liabilities (4)

 

 

10,181,315

 

 

2.15

 

%

 

 

9,564,615

 

 

0.26

 

%

 

 

9,933,433

 

 

1.84

 

%

 

 

9,570,119

 

 

0.23

 

%

 

Non-interest bearing demand deposits

 

 

4,379,345

 

 

 

 

 

 

4,712,466

 

 

 

 

 

 

4,479,200

 

 

 

 

 

 

4,644,982

 

 

 

 

 

Other liabilities

 

 

240,590

 

 

 

 

 

 

184,932

 

 

 

 

 

 

245,033

 

 

 

 

 

 

184,600

 

 

 

 

 

Shareholders' equity

 

 

2,493,096

 

 

 

 

 

 

2,509,439

 

 

 

 

 

 

2,475,678

 

 

 

 

 

 

2,582,257

 

 

 

 

 

Total Liabilities and Shareholders' Equity

 

$

17,294,346

 

 

 

 

 

$

16,971,452

 

 

 

 

 

$

17,133,344

 

 

 

 

 

$

16,981,958

 

 

 

 

 

Taxable equivalent net interest spread

 

 

 

 

2.44

 

%

 

 

 

 

2.94

 

%

 

 

 

 

2.62

 

%

 

 

 

 

2.91

 

%

 

Taxable equivalent net interest margin

 

 

 

 

3.18

 

%

 

 

 

 

3.03

 

%

 

 

 

 

3.27

 

%

 

 

 

 

2.99

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Gross of allowance for credit losses and net of unearned income. Includes non-accrual and loans held for sale. Loan fees included in interest income on loans were $0.7 million and $2.5 million for the three months ended June 30, 2023 and 2022, respectively, and were $1.1 million and $6.6 million for the six months ended June 30, 2023 and 2022. Additionally, loan accretion included in interest income on loans acquired from prior acquisitions was $1.2 million and $1.9 million for the three months ended June 30, 2023 and 2022, respectively, and $2.5 million and $4.5 million for the six months ended June 30, 2023 and 2022, respectively.

 

(2) Average yields on available-for-sale securities are calculated based on amortized cost.

 

(3) Taxable equivalent basis is calculated on tax-exempt securities using a rate of 21% for each period presented.

 

(4) Accretion on interest bearing liabilities acquired from prior acquisitions was $0.1 million and $0.3 million for the three months ended June 30, 2023 and 2022, respectively, and $0.3 million and $0.7 million for the six months ended June 30, 2023 and 2022, respectively.

 


 

Confidential Draft

WESBANCO, INC.

 

Consolidated Selected Financial Highlights

 

(unaudited, dollars in thousands, except shares and per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended

 

 

 

 

June 30,

 

 

Mar. 31,

 

 

Dec. 31,

 

 

Sept. 30,

 

 

June 30,

 

 

Statement of Income

 

2023

 

 

2023

 

 

2022

 

 

2022

 

 

2022

 

 

Interest and dividend income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

145,741

 

 

$

133,406

 

 

$

123,307

 

 

$

109,562

 

 

$

96,412

 

 

Interest and dividends on securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

18,483

 

 

 

19,086

 

 

 

18,655

 

 

 

17,531

 

 

 

15,825

 

 

Tax-exempt

 

 

4,723

 

 

 

4,790

 

 

 

4,853

 

 

 

4,916

 

 

 

4,706

 

 

Total interest and dividends on securities

 

 

23,206

 

 

 

23,876

 

 

 

23,508

 

 

 

22,447

 

 

 

20,531

 

 

Other interest income

 

 

7,108

 

 

 

3,273

 

 

 

2,103

 

 

 

2,108

 

 

 

1,504

 

 

Total interest and dividend income

 

 

176,055

 

 

 

160,555

 

 

 

148,918

 

 

 

134,117

 

 

 

118,447

 

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing demand deposits

 

 

17,203

 

 

 

11,106

 

 

 

7,264

 

 

 

2,953

 

 

 

1,153

 

 

Money market deposits

 

 

7,220

 

 

 

4,252

 

 

 

1,890

 

 

 

968

 

 

 

383

 

 

Savings deposits

 

 

5,860

 

 

 

4,000

 

 

 

2,454

 

 

 

1,067

 

 

 

330

 

 

Certificates of deposit

 

 

2,906

 

 

 

1,203

 

 

 

742

 

 

 

958

 

 

 

1,116

 

 

Total interest expense on deposits

 

 

33,189

 

 

 

20,561

 

 

 

12,350

 

 

 

5,946

 

 

 

2,982

 

 

Federal Home Loan Bank borrowings

 

 

16,713

 

 

 

11,300

 

 

 

2,634

 

 

 

348

 

 

 

411

 

 

Other short-term borrowings

 

 

492

 

 

 

418

 

 

 

324

 

 

 

147

 

 

 

48

 

 

Subordinated debt and junior subordinated debt

 

 

4,094

 

 

 

3,944

 

 

 

3,736

 

 

 

3,175

 

 

 

2,778

 

 

Total interest expense

 

 

54,488

 

 

 

36,223

 

 

 

19,044

 

 

 

9,616

 

 

 

6,219

 

 

Net interest income

 

 

121,567

 

 

 

124,332

 

 

 

129,874

 

 

 

124,501

 

 

 

112,228

 

 

Provision for credit losses

 

 

3,028

 

 

 

3,577

 

 

 

3,123

 

 

 

(535

)

 

 

(812

)

 

Net interest income after provision for credit losses

 

 

118,539

 

 

 

120,755

 

 

 

126,751

 

 

 

125,036

 

 

 

113,040

 

 

Non-interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trust fees

 

 

6,918

 

 

 

7,494

 

 

 

6,672

 

 

 

6,517

 

 

 

6,527

 

 

Service charges on deposits

 

 

6,232

 

 

 

6,170

 

 

 

6,762

 

 

 

6,942

 

 

 

6,487

 

 

Electronic banking fees

 

 

5,010

 

 

 

4,605

 

 

 

4,695

 

 

 

4,808

 

 

 

5,154

 

 

Net securities brokerage revenue

 

 

2,523

 

 

 

2,576

 

 

 

2,556

 

 

 

2,491

 

 

 

2,258

 

 

Bank-owned life insurance

 

 

3,189

 

 

 

1,959

 

 

 

2,464

 

 

 

1,999

 

 

 

2,384

 

 

Mortgage banking income

 

 

601

 

 

 

426

 

 

 

621

 

 

 

1,257

 

 

 

1,328

 

 

Net securities gains/(losses)

 

 

205

 

 

 

145

 

 

 

(600

)

 

 

656

 

 

 

(1,183

)

 

Net gain/(loss) on other real estate owned and other assets

 

 

871

 

 

 

232

 

 

 

550

 

 

 

2,040

 

 

 

(1,302

)

 

Other income

 

 

6,292

 

 

 

4,046

 

 

 

4,050

 

 

 

5,546

 

 

 

5,330

 

 

Total non-interest income

 

 

31,841

 

 

 

27,653

 

 

 

27,770

 

 

 

32,256

 

 

 

26,983

 

 

Non-interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and wages

 

 

44,471

 

 

 

41,952

 

 

 

42,606

 

 

 

44,271

 

 

 

41,213

 

 

Employee benefits

 

 

11,511

 

 

 

12,060

 

 

 

9,198

 

 

 

10,693

 

 

 

8,722

 

 

Net occupancy

 

 

6,132

 

 

 

6,643

 

 

 

6,262

 

 

 

6,489

 

 

 

6,119

 

 

Equipment and software

 

 

8,823

 

 

 

9,063

 

 

 

8,712

 

 

 

8,083

 

 

 

7,702

 

 

Marketing

 

 

2,763

 

 

 

2,325

 

 

 

1,788

 

 

 

2,377

 

 

 

2,749

 

 

FDIC insurance

 

 

2,871

 

 

 

2,884

 

 

 

2,051

 

 

 

2,391

 

 

 

1,937

 

 

Amortization of intangible assets

 

 

2,282

 

 

 

2,301

 

 

 

2,541

 

 

 

2,560

 

 

 

2,579

 

 

Restructuring and merger-related expense

 

 

35

 

 

 

3,153

 

 

 

11

 

 

 

66

 

 

 

52

 

 

Other operating expenses

 

 

17,549

 

 

 

15,744

 

 

 

17,286

 

 

 

15,011

 

 

 

15,946

 

 

Total non-interest expense

 

 

96,437

 

 

 

96,125

 

 

 

90,455

 

 

 

91,941

 

 

 

87,019

 

 

Income before provision for income taxes

 

 

53,943

 

 

 

52,283

 

 

 

64,066

 

 

 

65,351

 

 

 

53,004

 

 

Provision for income taxes

 

 

9,063

 

 

 

9,942

 

 

 

11,856

 

 

 

12,318

 

 

 

10,256

 

 

Net Income

 

 

44,880

 

 

 

42,341

 

 

 

52,210

 

 

 

53,033

 

 

 

42,748

 

 

Preferred stock dividends

 

 

2,531

 

 

 

2,531

 

 

 

2,531

 

 

 

2,531

 

 

 

2,531

 

 

Net income available to common shareholders

 

$

42,349

 

 

$

39,810

 

 

$

49,679

 

 

$

50,502

 

 

$

40,217

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable equivalent net interest income

 

$

122,822

 

 

$

125,605

 

 

$

131,164

 

 

$

125,808

 

 

$

113,479

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per common share data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per common share - basic

 

$

0.71

 

 

$

0.67

 

 

$

0.84

 

 

$

0.85

 

 

$

0.67

 

 

Net income per common share - diluted

 

 

0.71

 

 

 

0.67

 

 

 

0.84

 

 

 

0.85

 

 

 

0.67

 

 

Net income per common share - diluted, excluding
   certain items (1)(2)

 

 

0.71

 

 

 

0.71

 

 

 

0.84

 

 

 

0.85

 

 

 

0.67

 

 

Dividends declared

 

 

0.35

 

 

 

0.35

 

 

 

0.35

 

 

 

0.34

 

 

 

0.34

 

 

Book value (period end)

 

 

39.10

 

 

 

39.34

 

 

 

38.55

 

 

 

37.96

 

 

 

38.92

 

 

Tangible book value (period end) (1)

 

 

20.08

 

 

 

20.27

 

 

 

19.43

 

 

 

18.84

 

 

 

19.89

 

 

Average common shares outstanding - basic

 

 

59,263,949

 

 

 

59,217,711

 

 

 

59,188,238

 

 

 

59,549,244

 

 

 

60,036,103

 

 

Average common shares outstanding - diluted

 

 

59,385,847

 

 

 

59,375,053

 

 

 

59,374,204

 

 

 

59,697,676

 

 

 

60,185,207

 

 

Period end common shares outstanding

 

 

59,355,062

 

 

 

59,246,569

 

 

 

59,198,963

 

 

 

59,304,505

 

 

 

59,698,788

 

 

Period end preferred shares outstanding

 

 

150,000

 

 

 

150,000

 

 

 

150,000

 

 

 

150,000

 

 

 

150,000

 

 

Full time equivalent employees

 

 

2,542

 

 

 

2,501

 

 

 

2,495

 

 

 

2,480

 

 

 

2,509

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) See non-GAAP financial measures for additional information relating to the calculation of this item.

 

 

(2) Certain items excluded from the calculation consist of after-tax restructuring and merger-related expenses.

 

 


 

Confidential Draft

WESBANCO, INC.

Consolidated Selected Financial Highlights

(unaudited, dollars in thousands)

 

 

 

Quarter Ended

 

 

 

 

 

June 30,

 

 

Mar. 31,

 

 

Dec. 31,

 

 

Sept. 30,

 

 

June 30,

 

 

 

Asset quality data

 

2023

 

 

2023

 

 

2022

 

 

2022

 

 

2022

 

 

 

Non-performing assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Troubled debt restructurings - accruing

 

$

-

 

 

$

-

 

 

$

3,230

 

 

$

4,583

 

 

$

3,579

 

 

 

Non-accrual loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Troubled debt restructurings

 

 

-

 

 

 

-

 

 

 

1,711

 

 

 

1,756

 

 

 

2,120

 

 

 

Other non-accrual loans

 

 

31,555

 

 

 

39,216

 

 

 

36,474

 

 

 

26,428

 

 

 

29,594

 

 

 

Total non-accrual loans

 

 

31,555

 

 

 

39,216

 

 

 

38,185

 

 

 

28,184

 

 

 

31,714

 

 

 

Total non-performing loans

 

 

31,555

 

 

 

39,216

 

 

 

41,415

 

 

 

32,767

 

 

 

35,293

 

 

 

Other real estate and repossessed assets

 

 

1,432

 

 

 

1,554

 

 

 

1,486

 

 

 

1,595

 

 

 

31

 

 

 

Total non-performing assets

 

$

32,987

 

 

$

40,770

 

 

$

42,901

 

 

$

34,362

 

 

$

35,324

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Past due loans (1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans past due 30-89 days

 

$

18,348

 

 

$

12,920

 

 

$

15,439

 

 

$

21,836

 

 

$

31,388

 

 

 

Loans past due 90 days or more

 

 

5,147

 

 

 

4,570

 

 

 

5,443

 

 

 

24,311

 

 

 

9,560

 

 

 

Total past due loans

 

$

23,495

 

 

$

17,490

 

 

$

20,882

 

 

$

46,147

 

 

$

40,948

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Criticized and classified loans (2):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Criticized loans

 

$

119,771

 

 

$

116,608

 

 

$

147,945

 

 

$

163,176

 

 

$

193,871

 

 

 

Classified loans

 

 

67,036

 

 

 

57,222

 

 

 

102,555

 

 

 

86,861

 

 

 

126,257

 

 

 

Total criticized and classified loans

 

$

186,807

 

 

$

173,830

 

 

$

250,500

 

 

$

250,037

 

 

$

320,128

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans past due 30-89 days / total portfolio loans (3)

 

 

0.16

 

%

 

0.12

 

%

 

0.14

 

%

 

0.21

 

%

 

0.31

 

%

 

Loans past due 90 days or more / total portfolio loans

 

 

0.05

 

 

 

0.04

 

 

 

0.05

 

 

 

0.24

 

 

 

0.09

 

 

 

Non-performing loans / total portfolio loans

 

 

0.28

 

 

 

0.36

 

 

 

0.39

 

 

 

0.32

 

 

 

0.35

 

 

 

Non-performing assets/total portfolio loans, other
   real estate and repossessed assets

 

 

0.30

 

 

 

0.37

 

 

 

0.40

 

 

 

0.33

 

 

 

0.35

 

 

 

Non-performing assets / total assets

 

 

0.19

 

 

 

0.24

 

 

 

0.25

 

 

 

0.21

 

 

 

0.21

 

 

 

Criticized and classified loans / total portfolio loans

 

 

1.68

 

 

 

1.60

 

 

 

2.34

 

 

 

2.43

 

 

 

3.14

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses - loans

 

$

120,166

 

 

$

118,698

 

 

$

117,790

 

 

$

114,584

 

 

$

117,403

 

 

 

Allowance for credit losses - loan commitments

 

 

10,124

 

 

 

9,127

 

 

 

8,368

 

 

 

8,938

 

 

 

7,718

 

 

 

Provision for credit losses

 

 

3,028

 

 

 

3,577

 

 

 

3,123

 

 

 

(535

)

 

 

(812

)

 

 

Net loan and deposit account overdraft charge-offs and recoveries

 

 

581

 

 

 

1,919

 

 

 

493

 

 

 

1,102

 

 

 

2

 

 

 

Annualized net loan charge-offs and recoveries / average loans

 

 

0.02

 

%

 

0.07

 

%

 

0.02

 

%

 

0.04

 

%

 

0.00

 

%

 

Allowance for credit losses - loans / total portfolio loans

 

 

1.08

 

%

 

1.09

 

%

 

1.10

 

%

 

1.11

 

%

 

1.15

 

%

 

Allowance for credit losses - loans / non-performing loans

 

 

3.81

 

x

 

3.03

 

x

 

2.84

 

x

 

3.50

 

x

 

3.33

 

x

 

Allowance for credit losses - loans / non-performing loans
   and loans past due

 

 

2.18

 

x

 

2.09

 

x

 

1.89

 

x

 

1.45

 

x

 

1.54

 

x

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended

 

 

 

 

 

June 30,

 

 

Mar. 31,

 

 

Dec. 31,

 

 

Sept. 30,

 

 

June 30,

 

 

 

 

 

2023

 

 

2023

 

 

2022

 

 

2022

 

 

2022

 

 

 

Capital ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier I leverage capital

 

 

9.78

 

%

 

9.82

 

%

 

9.90

 

%

 

9.68

 

%

 

9.51

 

%

 

Tier I risk-based capital

 

 

12.12

 

 

 

12.22

 

 

 

12.33

 

 

 

12.51

 

 

 

12.49

 

 

 

Total risk-based capital

 

 

14.83

 

 

 

14.97

 

 

 

15.11

 

 

 

15.37

 

 

 

15.40

 

 

 

Common equity tier 1 capital ratio (CET 1)

 

 

11.03

 

 

 

11.11

 

 

 

11.20

 

 

 

11.35

 

 

 

11.31

 

 

 

Average shareholders' equity to average assets

 

 

14.42

 

 

 

14.48

 

 

 

14.45

 

 

 

14.75

 

 

 

14.79

 

 

 

Tangible equity to tangible assets (4)

 

 

8.24

 

 

 

8.33

 

 

 

8.19

 

 

 

8.16

 

 

 

8.50

 

 

 

Tangible common equity to tangible assets (4)

 

 

7.35

 

 

 

7.44

 

 

 

7.28

 

 

 

7.22

 

 

 

7.58

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Excludes non-performing loans.

 

 

 

(2) Criticized and classified commercial loans may include loans that are also reported as non-performing or past due.

 

 

 

(3) See non-GAAP financial measures for additional information relating to the calculation of this ratio.

 

 

 


 

Confidential Draft

NON-GAAP FINANCIAL MEASURES

 

The following non-GAAP financial measures used by WesBanco provide information useful to investors in understanding WesBanco’s operating performance and trends, and facilitate comparisons with the performance of WesBanco’s peers. The following tables summarize the non-GAAP financial measures derived from amounts reported in WesBanco’s financial statements.

 

 

 

 

 

Three Months Ended

 

 

Year to Date

 

 

 

 

 

June 30,

 

 

Mar. 31,

 

 

Dec. 31,

 

 

Sept. 30,

 

 

June 30,

 

 

June 30,

 

 

 

(unaudited, dollars in thousands, except shares and per share amounts)

 

2023

 

 

2023

 

 

2022

 

 

2022

 

 

2022

 

 

2023

 

2022

 

 

 

Return on average assets, excluding after-tax restructuring and merger-related expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income available to common shareholders

 

$

42,349

 

 

$

39,810

 

 

$

49,679

 

 

$

50,502

 

 

$

40,217

 

 

$

82,158

 

$

81,807

 

 

 

Plus: after-tax restructuring and merger-related expenses (1)

 

 

28

 

 

 

2,491

 

 

 

9

 

 

 

52

 

 

 

41

 

 

 

2,519

 

 

1,300

 

 

 

Net income available to common shareholders excluding after-tax restructuring and merger-related expenses

 

 

42,377

 

 

 

42,301

 

 

 

49,688

 

 

 

50,554

 

 

 

40,258

 

 

 

84,677

 

 

83,107

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average total assets

 

$

17,294,346

 

 

$

16,970,554

 

 

$

16,685,930

 

 

$

16,871,655

 

 

$

16,971,452

 

 

$

17,133,344

 

$

16,981,958

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets, excluding after-tax restructuring and merger-related expenses (annualized) (2)

 

 

0.98

%

 

 

1.01

%

 

 

1.18

%

 

 

1.19

%

 

 

0.95

%

 

 

1.00

%

 

0.99

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average equity, excluding after-tax restructuring and merger-related expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income available to common shareholders

 

$

42,349

 

 

$

39,810

 

 

$

49,679

 

 

$

50,502

 

 

$

40,217

 

 

$

82,158

 

$

81,807

 

 

 

Plus: after-tax restructuring and merger-related expenses (1)

 

 

28

 

 

 

2,491

 

 

 

9

 

 

 

52

 

 

 

41

 

 

 

2,519

 

 

1,300

 

 

 

Net income available to common shareholders excluding after-tax restructuring and merger-related expenses

 

 

42,377

 

 

 

42,301

 

 

 

49,688

 

 

 

50,554

 

 

 

40,258

 

 

 

84,677

 

 

83,107

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average total shareholders' equity

 

 

2,493,096

 

 

 

2,458,067

 

 

 

2,410,761

 

 

 

2,488,938

 

 

 

2,509,439

 

 

 

2,475,678

 

 

2,582,257

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average equity, excluding after-tax restructuring and merger-related expenses (annualized) (2)

 

 

6.82

%

 

 

6.98

%

 

 

8.18

%

 

 

8.06

%

 

 

6.43

%

 

 

6.90

%

 

6.49

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average tangible equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income available to common shareholders

 

$

42,349

 

 

$

39,810

 

 

$

49,679

 

 

$

50,502

 

 

$

40,217

 

 

$

82,158

 

$

81,807

 

 

 

Plus: amortization of intangibles (1)

 

 

1,803

 

 

 

1,818

 

 

 

2,007

 

 

 

2,022

 

 

 

2,037

 

 

 

3,621

 

 

4,091

 

 

 

Net income available to common shareholders before amortization of intangibles

 

 

44,152

 

 

 

41,628

 

 

 

51,686

 

 

 

52,524

 

 

 

42,254

 

 

 

85,779

 

 

85,898

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average total shareholders' equity

 

 

2,493,096

 

 

 

2,458,067

 

 

 

2,410,761

 

 

 

2,488,938

 

 

 

2,509,439

 

 

 

2,475,678

 

 

2,582,257

 

 

 

Less: average goodwill and other intangibles, net of def. tax liability

 

 

(1,129,155

)

 

 

(1,131,027

)

 

 

(1,132,894

)

 

 

(1,135,007

)

 

 

(1,137,187

)

 

 

(1,130,086

)

 

(1,138,209

)

 

 

Average tangible equity

 

$

1,363,941

 

 

$

1,327,040

 

 

$

1,277,867

 

 

$

1,353,931

 

 

$

1,372,252

 

 

$

1,345,592

 

$

1,444,048

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average tangible equity (annualized) (2)

 

 

12.98

%

 

 

12.72

%

 

 

16.05

%

 

 

15.39

%

 

 

12.35

%

 

 

12.86

%

 

12.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average tangible common equity

 

$

1,219,457

 

 

$

1,182,556

 

 

$

1,133,383

 

 

$

1,209,447

 

 

$

1,227,768

 

 

$

1,201,108

 

$

1,299,564

 

 

 

Return on average tangible common equity (annualized) (2)

 

 

14.52

%

 

 

14.28

%

 

 

18.09

%

 

 

17.23

%

 

 

13.80

%

 

 

14.40

%

 

13.33

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average tangible equity, excluding after-tax restructuring and merger-related expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income available to common shareholders

 

$

42,349

 

 

$

39,810

 

 

$

49,679

 

 

$

50,502

 

 

$

40,217

 

 

$

82,158

 

$

81,807

 

 

 

Plus: after-tax restructuring and merger-related expenses (1)

 

 

28

 

 

 

2,491

 

 

 

9

 

 

 

52

 

 

 

41

 

 

 

2,519

 

 

1,300

 

 

 

Plus: amortization of intangibles (1)

 

 

1,803

 

 

 

1,818

 

 

 

2,007

 

 

 

2,022

 

 

 

2,037

 

 

 

3,621

 

 

4,091

 

 

 

Net income available to common shareholders before amortization of intangibles and
   excluding after-tax restructuring and merger-related expenses

 

 

44,180

 

 

 

44,119

 

 

 

51,695

 

 

 

52,576

 

 

 

42,295

 

 

 

88,298

 

 

87,198

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average total shareholders' equity

 

 

2,493,096

 

 

 

2,458,067

 

 

 

2,410,761

 

 

 

2,488,938

 

 

 

2,509,439

 

 

 

2,475,678

 

 

2,582,257

 

 

 

Less: average goodwill and other intangibles, net of def. tax liability

 

 

(1,129,155

)

 

 

(1,131,027

)

 

 

(1,132,894

)

 

 

(1,135,007

)

 

 

(1,137,187

)

 

 

(1,130,086

)

 

(1,138,209

)

 

 

Average tangible equity

 

$

1,363,941

 

 

$

1,327,040

 

 

$

1,277,867

 

 

$

1,353,931

 

 

$

1,372,252

 

 

$

1,345,592

 

$

1,444,048

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average tangible equity, excluding after-tax restructuring and merger-related expenses (annualized) (2)

 

 

12.99

%

 

 

13.48

%

 

 

16.05

%

 

 

15.41

%

 

 

12.36

%

 

 

13.23

%

 

12.18

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average tangible common equity

 

$

1,219,457

 

 

$

1,182,556

 

 

$

1,133,383

 

 

$

1,209,447

 

 

$

1,227,768

 

 

$

1,201,108

 

$

1,299,564

 

 

 

Return on average tangible common equity, excluding after-tax restructuring and merger-related expenses (annualized) (2)

 

 

14.53

%

 

 

15.13

%

 

 

18.10

%

 

 

17.25

%

 

 

13.82

%

 

 

14.82

%

 

13.53

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

Confidential Draft

 

 

Three Months Ended

 

 

Year to Date

 

 

 

June 30,

 

 

Mar. 31,

 

 

Dec. 31,

 

 

Sept. 30

 

 

June 30,

 

 

June 30,

 

(unaudited, dollars in thousands, except shares and per share amounts)

 

2023

 

 

2023

 

 

2022

 

 

2022

 

 

2022

 

 

2023

 

2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest expense

 

$

96,437

 

 

$

96,125

 

 

$

90,455

 

 

$

91,941

 

 

$

87,019

 

 

$

192,560

 

$

174,569

 

Less: restructuring and merger-related expense

 

 

(35

)

 

 

(3,153

)

 

 

(11

)

 

 

(66

)

 

 

(52

)

 

 

(3,188

)

 

(1,646

)

Non-interest expense excluding restructuring and merger-related expense

 

 

96,402

 

 

 

92,972

 

 

 

90,444

 

 

 

91,875

 

 

 

86,967

 

 

 

189,372

 

 

172,923

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income on a fully taxable equivalent basis

 

 

122,822

 

 

 

125,605

 

 

 

131,164

 

 

 

125,808

 

 

 

113,479

 

 

 

248,427

 

 

222,343

 

Non-interest income

 

 

31,841

 

 

 

27,653

 

 

 

27,770

 

 

 

32,256

 

 

 

26,983

 

 

 

59,493

 

 

57,365

 

Net interest income on a fully taxable equivalent basis plus non-interest income

 

$

154,663

 

 

$

153,258

 

 

$

158,934

 

 

$

158,064

 

 

$

140,462

 

 

$

307,920

 

$

279,708

 

Efficiency Ratio

 

 

62.33

%

 

 

60.66

%

 

 

56.91

%

 

 

58.13

%

 

 

61.91

%

 

 

61.50

%

 

61.82

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income available to common shareholders, excluding after-tax restructuring and merger-related expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income available to common shareholders

 

$

42,349

 

 

$

39,810

 

 

$

49,679

 

 

$

50,502

 

 

$

40,217

 

 

$

82,158

 

$

81,807

 

Add: After-tax restructuring and merger-related expenses (1)

 

 

28

 

 

 

2,491

 

 

 

9

 

 

 

52

 

 

 

41

 

 

 

2,519

 

 

1,300

 

Net income available to common shareholders, excluding after-tax restructuring and merger-related expenses

 

$

42,377

 

 

$

42,301

 

 

$

49,688

 

 

$

50,554

 

 

$

40,258

 

 

$

84,677

 

$

83,107

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per common share - diluted, excluding after-tax restructuring and merger-related expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per common share - diluted

 

$

0.71

 

 

$

0.67

 

 

$

0.84

 

 

$

0.85

 

 

$

0.67

 

 

$

1.38

 

$

1.34

 

Add: After-tax restructuring and merger-related expenses per common share - diluted (1)

 

 

-

 

 

 

0.04

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

0.05

 

 

0.02

 

Net income per common share - diluted, excluding after-tax restructuring and merger-related expenses

 

$

0.71

 

 

$

0.71

 

 

$

0.84

 

 

$

0.85

 

 

$

0.67

 

 

$

1.43

 

$

1.36

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period End

 

 

 

 

 

 

 

 

June 30,

 

 

Mar. 31,

 

 

Dec. 31,

 

 

Sept. 30,

 

 

June 30,

 

 

 

 

 

 

 

 

2023

 

 

2023

 

 

2022

 

 

2022

 

 

2022

 

 

 

 

 

 

Tangible book value per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total shareholders' equity

 

$

2,464,998

 

 

$

2,475,457

 

 

$

2,426,662

 

 

$

2,395,652

 

 

$

2,467,951

 

 

 

 

 

 

Less: goodwill and other intangible assets, net of def. tax liability

 

 

(1,128,371

)

 

 

(1,130,172

)

 

 

(1,131,990

)

 

 

(1,133,998

)

 

 

(1,136,020

)

 

 

 

 

 

Less: preferred shareholders' equity

 

 

(144,484

)

 

 

(144,484

)

 

 

(144,484

)

 

 

(144,484

)

 

 

(144,484

)

 

 

 

 

 

Tangible common equity

 

 

1,192,143

 

 

 

1,200,801

 

 

 

1,150,188

 

 

 

1,117,170

 

 

 

1,187,447

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding

 

 

59,355,062

 

 

 

59,246,569

 

 

 

59,198,963

 

 

 

59,304,505

 

 

 

59,698,788

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible book value per share

 

$

20.08

 

 

$

20.27

 

 

$

19.43

 

 

$

18.84

 

 

$

19.89

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible common equity to tangible assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total shareholders' equity

 

$

2,464,998

 

 

$

2,475,457

 

 

$

2,426,662

 

 

$

2,395,652

 

 

$

2,467,951

 

 

 

 

 

 

Less: goodwill and other intangible assets, net of def. tax liability

 

 

(1,128,371

)

 

 

(1,130,172

)

 

 

(1,131,990

)

 

 

(1,133,998

)

 

 

(1,136,020

)

 

 

 

 

 

Tangible equity

 

 

1,336,627

 

 

 

1,345,285

 

 

 

1,294,672

 

 

 

1,261,654

 

 

 

1,331,931

 

 

 

 

 

 

Less: preferred shareholders' equity

 

 

(144,484

)

 

 

(144,484

)

 

 

(144,484

)

 

 

(144,484

)

 

 

(144,484

)

 

 

 

 

 

Tangible common equity

 

 

1,192,143

 

 

 

1,200,801

 

 

 

1,150,188

 

 

 

1,117,170

 

 

 

1,187,447

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

 

17,356,954

 

 

 

17,274,626

 

 

 

16,931,905

 

 

 

16,604,747

 

 

 

16,799,624

 

 

 

 

 

 

Less: goodwill and other intangible assets, net of def. tax liability

 

 

(1,128,371

)

 

 

(1,130,172

)

 

 

(1,131,990

)

 

 

(1,133,998

)

 

 

(1,136,020

)

 

 

 

 

 

Tangible assets

 

$

16,228,583

 

 

$

16,144,454

 

 

$

15,799,915

 

 

$

15,470,749

 

 

$

15,663,604

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible equity to tangible assets

 

 

8.24

%

 

 

8.33

%

 

 

8.19

%

 

 

8.16

%

 

 

8.50

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible common equity to tangible assets

 

 

7.35

%

 

 

7.44

%

 

 

7.28

%

 

 

7.22

%

 

 

7.58

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Tax effected at 21% for all periods presented.

 

 

 

 

 

 

(2) The ratios are annualized by utilizing actual number of days in the quarter versus the year.

 

 

 

 

 

 

 


 

Confidential Draft

ADDITIONAL NON-GAAP FINANCIAL MEASURES

 

The following non-GAAP financial measures used by WesBanco provide information useful to investors in understanding WesBanco’s operating performance and trends, and facilitate comparisons with the performance of WesBanco’s peers. The following tables summarize the non-GAAP financial measures derived from amounts reported in WesBanco’s financial statements.

 

 

 

 

 

Three Months Ended

 

 

Year to Date

 

 

 

 

 

June 30,

 

 

Mar. 31,

 

 

Dec. 31,

 

 

Sept. 30,

 

 

June 30,

 

 

June 30,

 

 

 

(unaudited, dollars in thousands, except shares and per share amounts)

 

2023

 

 

2023

 

 

2022

 

 

2022

 

 

2022

 

 

2023

 

2022

 

 

 

Pre-tax, pre-provision income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before provision for income taxes

 

$

53,943

 

 

$

52,283

 

 

$

64,066

 

 

$

65,351

 

 

$

53,004

 

 

$

106,226

 

$

106,984

 

 

 

Add: provision for credit losses

 

 

3,028

 

 

 

3,577

 

 

 

3,123

 

 

 

(535

)

 

 

(812

)

 

 

6,605

 

 

(4,250

)

 

 

Pre-tax, pre-provision income

 

$

56,971

 

 

$

55,860

 

 

$

67,189

 

 

$

64,816

 

 

$

52,192

 

 

$

112,831

 

$

102,734

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pre-tax, pre-provision income, excluding restructuring and merger-related expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before provision for income taxes

 

$

53,943

 

 

$

52,283

 

 

$

64,066

 

 

$

65,351

 

 

$

53,004

 

 

$

106,226

 

$

106,984

 

 

 

Add: provision for credit losses

 

 

3,028

 

 

 

3,577

 

 

 

3,123

 

 

 

(535

)

 

 

(812

)

 

 

6,605

 

 

(4,250

)

 

 

Add: restructuring and merger-related expenses

 

 

35

 

 

 

3,153

 

 

 

11

 

 

 

66

 

 

 

52

 

 

 

3,188

 

 

1,646

 

 

 

Pre-tax, pre-provision income, excluding restructuring and merger-related expenses

 

$

57,006

 

 

$

59,013

 

 

$

67,200

 

 

$

64,882

 

 

$

52,244

 

 

$

116,019

 

$

104,380

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

'Return on average assets, excluding certain items (1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before provision for income taxes

 

$

53,943

 

 

$

52,283

 

 

$

64,066

 

 

$

65,351

 

 

$

53,004

 

 

$

106,226

 

$

106,984

 

 

 

Add: provision for credit losses

 

 

3,028

 

 

 

3,577

 

 

 

3,123

 

 

 

(535

)

 

 

(812

)

 

 

6,605

 

 

(4,250

)

 

 

Add: restructuring and merger-related expenses

 

 

35

 

 

 

3,153

 

 

 

11

 

 

 

66

 

 

 

52

 

 

 

3,188

 

 

1,646

 

 

 

Pre-tax, pre-provision income, excluding restructuring and merger-related expenses

 

 

57,006

 

 

 

59,013

 

 

 

67,200

 

 

 

64,882

 

 

 

52,244

 

 

 

116,019

 

 

104,380

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average total assets

 

$

17,294,346

 

 

$

16,970,554

 

 

$

16,685,930

 

 

$

16,871,655

 

 

$

16,971,452

 

 

$

17,133,344

 

$

16,981,958

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets, excluding certain items (annualized) (1) (2)

 

 

1.32

%

 

 

1.41

%

 

 

1.60

%

 

 

1.53

%

 

 

1.23

%

 

 

1.37

%

 

1.24

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average equity, excluding certain items (1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before provision for income taxes

 

$

53,943

 

 

$

52,283

 

 

$

64,066

 

 

$

65,351

 

 

$

53,004

 

 

$

106,226

 

$

106,984

 

 

 

Add: provision for credit losses

 

 

3,028

 

 

 

3,577

 

 

 

3,123

 

 

 

(535

)

 

 

(812

)

 

 

6,605

 

 

(4,250

)

 

 

Add: restructuring and merger-related expenses

 

 

35

 

 

 

3,153

 

 

 

11

 

 

 

66

 

 

 

52

 

 

 

3,188

 

 

1,646

 

 

 

Pre-tax, pre-provision income, excluding restructuring and merger-related expenses

 

 

57,006

 

 

 

59,013

 

 

 

67,200

 

 

 

64,882

 

 

 

52,244

 

 

 

116,019

 

 

104,380

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average total shareholders' equity

 

$

2,493,096

 

 

$

2,458,067

 

 

$

2,410,761

 

 

$

2,488,938

 

 

$

2,509,439

 

 

$

2,475,678

 

$

2,582,257

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average equity, excluding certain items (annualized) (1) (2)

 

 

9.17

%

 

 

9.74

%

 

 

11.06

%

 

 

10.34

%

 

 

8.35

%

 

 

9.45

%

 

8.15

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average tangible equity, excluding certain items (1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before provision for income taxes

 

$

53,943

 

 

$

52,283

 

 

$

64,066

 

 

$

65,351

 

 

$

53,004

 

 

$

106,226

 

$

106,984

 

 

 

Add: provision for credit losses

 

 

3,028

 

 

 

3,577

 

 

 

3,123

 

 

 

(535

)

 

 

(812

)

 

 

6,605

 

 

(4,250

)

 

 

Add: amortization of intangibles

 

 

2,282

 

 

 

2,301

 

 

 

2,541

 

 

 

2,560

 

 

 

2,579

 

 

 

4,583

 

 

5,178

 

 

 

Add: restructuring and merger-related expenses

 

 

35

 

 

 

3,153

 

 

 

11

 

 

 

66

 

 

 

52

 

 

 

3,188

 

 

1,646

 

 

 

Income before provision, restructuring and merger-related expenses and amortization of intangibles

 

 

59,288

 

 

 

61,314

 

 

 

69,741

 

 

 

67,442

 

 

 

54,823

 

 

 

120,602

 

 

109,558

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average total shareholders' equity

 

 

2,493,096

 

 

 

2,458,067

 

 

 

2,410,761

 

 

 

2,488,938

 

 

 

2,509,439

 

 

 

2,475,678

 

 

2,582,257

 

 

 

Less: average goodwill and other intangibles, net of def. tax liability

 

 

(1,129,155

)

 

 

(1,131,027

)

 

 

(1,132,894

)

 

 

(1,135,007

)

 

 

(1,137,187

)

 

 

(1,130,086

)

 

(1,138,209

)

 

 

Average tangible equity

 

$

1,363,941

 

 

$

1,327,040

 

 

$

1,277,867

 

 

$

1,353,931

 

 

$

1,372,252

 

 

$

1,345,592

 

$

1,444,048

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average tangible equity, excluding certain items (annualized) (1) (2)

 

 

17.44

%

 

 

18.74

%

 

 

21.65

%

 

 

19.76

%

 

 

16.02

%

 

 

18.07

%

 

15.30

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average tangible common equity

 

$

1,219,457

 

 

$

1,182,556

 

 

$

1,133,383

 

 

$

1,209,447

 

 

$

1,227,768

 

 

$

1,201,108

 

$

1,299,564

 

 

 

Return on average tangible common equity, excluding certain items (annualized) (1) (2)

 

 

19.50

%

 

 

21.03

%

 

 

24.41

%

 

 

22.12

%

 

 

17.91

%

 

 

20.25

%

 

17.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Certain items excluded from the calculations consist of credit provisions, tax provisions and restructuring and merger-related expenses.

 

 

 

(2) The ratios are annualized by utilizing actual numbers of days in the quarter versus the year.